XML 136 R114.htm IDEA: XBRL DOCUMENT v3.5.0.2
Segment Information - Schedule of Segment Reporting (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Sep. 30, 2016
Jun. 30, 2016
[1]
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
[2]
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2014
Segment Reporting Information                      
Revenues $ 976.2 [1] $ 1,130.8 $ 1,972.1 $ 1,606.6 $ 1,082.8 $ 1,148.1 $ 2,455.6 $ 2,004.6 $ 5,685.7 $ 6,691.1 [3] $ 8,277.3 [3]
Cost of sales                 2,437.5 3,736.5 [3] 5,175.7 [3]
Operating income (loss) (88.6) [1] 155.7 615.4 305.5 (6.6) 56.1 702.1 83.3 988.0 834.9 [3] 1,005.6 [3]
Loss from equity investees (0.1) [1] 0.0 0.0 (0.1) (0.1) 0.0 (0.1) (1.0) (0.2) (1.2) [3] (0.1) [3]
Loss on extinguishments of debt (11.8) [1] (37.1) 0.0 0.0 0.0 0.0 0.0 0.0 (48.9) 0.0 0.0
Interest expense                 (228.9) (241.9) [3] (237.7) [3]
Income (loss) before income taxes                 710.0 591.8 [3] 767.8 [3]
Net income (loss) attributable to UGI (43.8) [1] $ 60.7 $ 233.2 $ 114.6 (9.2) $ 9.6 $ 246.5 $ 34.1 364.7 281.0 [3] 337.2 [3]
Depreciation and amortization                 400.9 374.1 [3] 362.9 [3]
Noncontrolling interests’ net income (loss)                 124.1 133.0 [3] 195.4 [3]
Total assets 10,847.2       10,514.2 [3]       10,847.2 10,514.2 [3] 10,062.6 [3]
Short-term borrowings 291.7       189.9 [3]       291.7 189.9 [3] 210.8 [3]
Capital expenditures                 604.6 475.4 [3] 436.4 [3]
Investments in equity investees 25.9       16.2 [3]       25.9 16.2 [3] 0.6 [3]
Goodwill 2,989.0       2,953.4 [3]       2,989.0 2,953.4 [3] 2,833.4 [3]
Pretax gains (losses) on unsettled commodity derivative instruments                 91.6 (119.1) (18.0)
AmeriGas Propane                      
Segment Reporting Information                      
Loss on extinguishments of debt                 (48.9) 0.0 0.0
Interest expense                 (164.1) (162.8) (165.6)
Income (loss) before income taxes                 143.3 264.8 306.4
Depreciation and amortization                 190.0 194.9 197.2
Partnership Adjusted EBITDA                 543.0 619.2 664.8
UGI France | Term Loan                      
Segment Reporting Information                      
Pretax loss on early extinguishment of debt                   10.3  
Eliminations                      
Segment Reporting Information                      
Revenues [4]                 (143.9) (231.4) [3] (321.3) [3]
Cost of sales [4]                 (141.5) (227.6) [3] (317.7) [3]
Operating income (loss)                 0.2 (0.9) [3] 0.2 [3]
Loss from equity investees                 0.0 0.0 [3] 0.0 [3]
Loss on extinguishments of debt                 0.0    
Interest expense                 0.0 0.0 [3] 0.0 [3]
Income (loss) before income taxes                 0.2 (0.9) [3] 0.2 [3]
Net income (loss) attributable to UGI                 0.1 (0.6) [3] 0.0 [3]
Depreciation and amortization                 (0.2) 0.0 [3] 0.0 [3]
Noncontrolling interests’ net income (loss)                 0.0 0.0 [3] 0.0 [3]
Total assets (136.6)       (90.4) [3]       (136.6) (90.4) [3] (86.5) [3]
Short-term borrowings 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Capital expenditures                 0.0 0.0 [3] 0.0 [3]
Investments in equity investees 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Goodwill 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Operating Segments | AmeriGas Propane                      
Segment Reporting Information                      
Revenues                 2,311.8 2,885.3 [3] 3,712.9 [3]
Cost of sales                 864.8 1,340.0 [3] 2,107.1 [3]
Operating income (loss)                 356.3 427.6 [3] 472.0 [3]
Loss from equity investees                 0.0 0.0 [3] 0.0 [3]
Loss on extinguishments of debt                 (48.9)    
Interest expense                 (164.1) (162.8) [3] (165.6) [3]
Income (loss) before income taxes                 143.3 264.8 [3] 306.4 [3]
Net income (loss) attributable to UGI                 43.2 61.0 [3] 63.0 [3]
Depreciation and amortization                 190.0 194.9 [3] 197.2 [3]
Noncontrolling interests’ net income (loss)                 75.9 167.9 [3] 195.8 [3]
Partnership Adjusted EBITDA [5]                 543.0 619.2 [3] 664.8 [3]
Total assets 4,071.8       4,128.4 [3]       4,071.8 4,128.4 [3] 4,351.4 [3]
Short-term borrowings 153.2       68.1 [3]       153.2 68.1 [3] 109.0 [3]
Capital expenditures                 101.7 102.0 [3] 113.9 [3]
Investments in equity investees 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Goodwill 1,978.3       1,956.0 [3]       1,978.3 1,956.0 [3] 1,945.1 [3]
Operating Segments | UGI Utilities                      
Segment Reporting Information                      
Revenues                 768.5 1,041.6 [3] 1,086.9 [3]
Cost of sales                 289.8 510.8 [3] 562.9 [3]
Operating income (loss)                 200.9 241.7 [3] 246.4 [3]
Loss from equity investees                 0.0 0.0 [3] 0.0 [3]
Loss on extinguishments of debt                 0.0    
Interest expense                 (37.6) (41.1) [3] (38.5) [3]
Income (loss) before income taxes                 163.3 200.6 [3] 207.9 [3]
Net income (loss) attributable to UGI                 97.4 121.1 [3] 124.1 [3]
Depreciation and amortization                 67.3 63.5 [3] 59.2 [3]
Noncontrolling interests’ net income (loss)                 0.0 0.0 [3] 0.0 [3]
Total assets 2,743.1       2,506.0 [3]       2,743.1 2,506.0 [3] 2,352.1 [3]
Short-term borrowings 112.5       71.7 [3]       112.5 71.7 [3] 86.3 [3]
Capital expenditures                 262.5 197.7 [3] 164.2 [3]
Investments in equity investees 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Goodwill 182.1       182.1 [3]       182.1 182.1 [3] 182.1 [3]
Operating Segments | Energy Services                      
Segment Reporting Information                      
Revenues                 813.8 1,105.5 [3] 1,388.6 [3]
Cost of sales                 583.7 840.2 [3] 1,110.2 [3]
Operating income (loss)                 141.8 169.6 [3] 178.7 [3]
Loss from equity investees                 0.0 0.0 [3] 0.0 [3]
Loss on extinguishments of debt                 0.0    
Interest expense                 (2.1) (2.1) [3] (2.9) [3]
Income (loss) before income taxes                 139.7 167.5 [3] 175.8 [3]
Net income (loss) attributable to UGI                 83.5 97.9 [3] 104.1 [3]
Depreciation and amortization                 17.1 15.5 [3] 13.5 [3]
Noncontrolling interests’ net income (loss)                 0.0 0.0 [3] 0.0 [3]
Total assets 765.6       687.6 [3]       765.6 687.6 [3] 601.5 [3]
Short-term borrowings 25.5       49.5 [3]       25.5 49.5 [3] 7.5 [3]
Capital expenditures                 136.8 71.3 [3] 69.2 [3]
Investments in equity investees 17.4       6.4 [3]       17.4 6.4 [3] 0.0 [3]
Goodwill 11.6       11.6 [3]       11.6 11.6 [3] 12.6 [3]
Operating Segments | Electric Generation                      
Segment Reporting Information                      
Revenues                 62.8 75.9 [3] 85.1 [3]
Cost of sales                 28.5 32.2 [3] 39.6 [3]
Operating income (loss)                 4.9 13.0 [3] 18.1 [3]
Loss from equity investees                 0.0 0.0 [3] 0.0 [3]
Loss on extinguishments of debt                 0.0    
Interest expense                 0.0 0.0 [3] 0.0 [3]
Income (loss) before income taxes                 4.9 13.0 [3] 18.1 [3]
Net income (loss) attributable to UGI                 3.6 9.6 [3] 12.6 [3]
Depreciation and amortization                 13.5 12.5 [3] 10.7 [3]
Noncontrolling interests’ net income (loss)                 0.0 0.0 [3] 0.0 [3]
Total assets 272.6       282.0 [3]       272.6 282.0 [3] 277.7 [3]
Short-term borrowings 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Capital expenditures                 3.6 16.7 [3] 15.6 [3]
Investments in equity investees 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Goodwill 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Operating Segments | UGI France                      
Segment Reporting Information                      
Revenues                 1,344.7 1,122.2 [3] 1,295.5 [3]
Cost of sales                 597.6 628.0 [3] 848.1 [3]
Operating income (loss)                 166.1 75.9 [3] 79.1 [3]
Loss from equity investees                 (0.2) (1.2) [3] (0.1) [3]
Loss on extinguishments of debt                 0.0    
Interest expense                 (20.8) (31.6) [3],[6] (25.1) [3]
Income (loss) before income taxes                 145.1 43.1 [3] 53.9 [3]
Net income (loss) attributable to UGI                 84.2 27.5 [3] 20.6 [3]
Depreciation and amortization                 90.5 63.7 [3] 54.5 [3]
Noncontrolling interests’ net income (loss)                 (0.1) 0.0 [3] (0.4) [3]
Total assets 2,338.8       2,331.8 [3]       2,338.8 2,331.8 [3] 1,656.8 [3]
Short-term borrowings 0.4       0.1 [3]       0.4 0.1 [3] 0.0 [3]
Capital expenditures                 75.8 65.0 [3] 50.2 [3]
Investments in equity investees 4.6       6.0 [3]       4.6 6.0 [3] 0.0 [3]
Goodwill 723.2       721.4 [3]       723.2 721.4 [3] 601.2 [3]
Operating Segments | Flaga & Other                      
Segment Reporting Information                      
Revenues                 524.1 686.3 [3] 1,026.9 [3]
Cost of sales                 306.2 492.0 [3] 809.9 [3]
Operating income (loss)                 40.5 36.9 [3] 38.4 [3]
Loss from equity investees                 0.0 0.0 [3] 0.0 [3]
Loss on extinguishments of debt                 0.0    
Interest expense                 (3.6) (3.6) [3] (4.9) [3]
Income (loss) before income taxes                 36.9 33.3 [3] 33.5 [3]
Net income (loss) attributable to UGI                 27.4 25.2 [3] 27.7 [3]
Depreciation and amortization                 21.9 23.2 [3] 27.1 [3]
Noncontrolling interests’ net income (loss)                 0.1 (0.1) [3] 0.0 [3]
Total assets 526.3       529.1 [3]       526.3 529.1 [3] 643.6 [3]
Short-term borrowings 0.1       0.5 [3]       0.1 0.5 [3] 8.0 [3]
Capital expenditures                 24.1 22.5 [3] 23.0 [3]
Investments in equity investees 3.9       3.8 [3]       3.9 3.8 [3] 0.6 [3]
Goodwill 93.8       82.3 [3]       93.8 82.3 [3] 92.4 [3]
Corporate & Other                      
Segment Reporting Information                      
Revenues [7]                 3.9 5.7 [3] 2.7 [3]
Cost of sales [7]                 (91.6) 120.9 [3] 15.6 [3]
Operating income (loss) [7]                 77.3 (128.9) [3] (27.3) [3]
Loss from equity investees                 0.0 [7] 0.0 [3],[7] 0.0 [3]
Loss on extinguishments of debt                 0.0    
Interest expense [7]                 (0.7) (0.7) [3] (0.7) [3]
Income (loss) before income taxes [7]                 76.6 (129.6) [3] (28.0) [3]
Net income (loss) attributable to UGI [7]                 25.3 (60.7) [3] (14.9) [3]
Depreciation and amortization [7]                 0.8 0.8 [3] 0.7 [3]
Noncontrolling interests’ net income (loss) [7]                 48.2 (34.8) [3] 0.0 [3]
Total assets [7] 265.6       139.7 [3]       265.6 139.7 [3] 266.0 [3]
Short-term borrowings [7] 0.0       0.0 [3]       0.0 0.0 [3] 0.0 [3]
Capital expenditures [7]                 0.1 0.2 [3] 0.3 [3]
Investments in equity investees 0.0 [7]       0.0 [3],[7]       0.0 [7] 0.0 [3],[7] 0.0 [3]
Goodwill [7] $ 0.0       $ 0.0 [3]       $ 0.0 $ 0.0 [3] $ 0.0 [3]
[1] Includes loss on extinguishments of debt at AmeriGas Partners which decreased net income attributable to UGI Corporation by $6.1 or $0.03 per diluted share for the quarter ended June 30, 2016 and increased net loss attributable to UGI Corporation by $1.8 or $0.01 per diluted share for the quarter ended September 30, 2016 (see Note 5).
[2] Includes costs associated with an extinguishment of debt at Antargaz which decreased net income attributable to UGI Corporation by $4.6 or $0.03 per diluted share (see Note 5)
[3] Restated to reflect (1) the current-year changes in the presentation of our UGI Utilities and Energy Services reportable segments and (2) the adoption of new accounting guidance related to debt issuance costs (see Note 2 and Note 3).
[4] Represents the elimination of intersegment transactions principally among Midstream & Marketing, UGI Utilities and AmeriGas Propane.
[5] The following table provides a reconciliation of Partnership Adjusted EBITDA to AmeriGas Propane income before income taxes: 2016 2015 2014Partnership Adjusted EBITDA $543.0 $619.2 $664.8Depreciation and amortization (190.0) (194.9) (197.2)Interest expense (164.1) (162.8) (165.6)Loss on extinguishments of debt (48.9) — —Noncontrolling interests (i) 3.3 3.3 4.4Income before income taxes $143.3 $264.8 $306.4(i)Principally represents the General Partner’s 1.01% interest in AmeriGas OLP.
[6] UGI France interest expense includes pre-tax costs of $10.3 associated with an extinguishment of debt (see Note 5).
[7] Corporate & Other results principally comprise (1) revenues and expenses of UGI’s captive general liability insurance company and UGI’s corporate headquarters facility and (2) UGI Corporation’s unallocated corporate and general expenses and interest income. In addition, Corporate & Other results also include the effects of net pre-tax gains and (losses) on commodity derivative instruments not associated with current-period transactions (including such amounts attributable to noncontrolling interests) totaling $91.6, $(119.1) and $(18.0) in Fiscal 2016, Fiscal 2015 and Fiscal 2014, respectively. Corporate & Other assets principally comprise cash and cash equivalents of UGI and its captive insurance company; UGI corporate headquarters’ assets; and our investment in a private equity partnership. Through March 2014, Corporate & Other also had an intercompany loan. The intercompany loan interest is removed in the segment presentation.